Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-01-04 (24 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: MIGNE-AUXANCES (86440), Vienne
GROUPE VINET ATLANTIQUE : revenue, balance sheet and financial ratios
GROUPE VINET ATLANTIQUE is a French company
founded 24 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MIGNE-AUXANCES (86440),
this company of category PME
shows in 2024 a revenue of 458 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE VINET ATLANTIQUE (SIREN 440156727)
Indicator
2024
2022
2018
2016
2015
2014
Revenue
458 328 €
330 101 €
320 232 €
269 617 €
317 336 €
352 623 €
Net income
70 645 €
72 186 €
64 464 €
9 315 €
58 473 €
37 217 €
EBITDA
54 639 €
44 785 €
48 032 €
-572 €
57 947 €
73 259 €
Net margin
15.4%
21.9%
20.1%
3.5%
18.4%
10.6%
Revenue and income statement
In 2024, GROUPE VINET ATLANTIQUE achieves revenue of 458 k€. Revenue is growing positively over 6 years (CAGR: +2.7%). Vs 2022, growth of +39% (330 k€ -> 458 k€). After deducting consumption (0 €), gross margin stands at 458 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 55 k€, representing 11.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 71 k€, i.e. 15.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
458 328 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
458 328 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
54 639 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 474 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 645 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.9%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 7%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 92%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.518%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
92.112%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
17.559%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
2.324
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE VINET ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2022
2024
Debt ratio
29.435
24.787
27.633
26.84
2.6
6.518
Financial autonomy
72.529
76.837
74.77
76.365
87.822
92.112
Repayment capacity
20.675
9.403
50.099
10.781
0.795
2.324
Cash flow / Revenue
9.509%
20.077%
4.97%
19.148%
27.615%
17.559%
Sector positioning
Debt ratio
6.522024
2018
2022
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Good-13 pts over 3 years
In 2024, the debt ratio of GROUPE VINET ATLANTIQUE (6.52) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
92.11%2024
2018
2022
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Excellent
In 2024, the financial autonomy of GROUPE VINET ATLANTIQUE (92.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.32 years2024
2018
2022
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average-10 pts over 3 years
In 2024, the repayment capacity of GROUPE VINET ATLANTIQUE (2.32) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1168.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 27.6x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
1168.907
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
27.559
Liquidity indicators evolution GROUPE VINET ATLANTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2018
2022
2024
Liquidity ratio
574.046
799.575
750.369
1033.046
321.377
1168.907
Interest coverage
36.209
37.947
-2938.636
17.876
3.896
27.559
Sector positioning
Liquidity ratio
1168.912024
2018
2022
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Good-8 pts over 3 years
In 2024, the liquidity ratio of GROUPE VINET ATLANTIQUE (1168.91) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
27.56x2024
2018
2022
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excellent
In 2024, the interest coverage of GROUPE VINET ATLANTIQUE (27.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 218 days. Excellent situation: suppliers finance 185 days of the operating cycle (retail model). Overall, WCR represents 492 days of revenue, i.e. 627 k€ to permanently finance. Over 2014-2024, WCR increased by +71%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
626 603 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
33 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
218 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
492 j
WCR and payment terms evolution GROUPE VINET ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2022
2024
Operating WCR
365 815 €
398 320 €
836 198 €
763 516 €
658 505 €
626 603 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
83
139
196
272
0
33
Supplier payment term (days)
439
569
547
218
87
218
Positioning of GROUPE VINET ATLANTIQUE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of GROUPE VINET ATLANTIQUE is estimated at
323 712 €
(range 94 535€ - 693 982€).
With an EBITDA of 54 639€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
103 transactions
94k€323k€693k€
323 712 €Range: 94 535€ - 693 982€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 639 €×5.0x
Estimation274 906 €
47 323€ - 454 779€
Revenue Multiple30%
458 328 €×0.38x
Estimation173 073 €
82 492€ - 349 547€
Net Income Multiple20%
70 645 €×9.5x
Estimation671 687 €
230 633€ - 1 808 643€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Activités des sièges sociaux)
Compare GROUPE VINET ATLANTIQUE with other companies in the same sector:
Frequently asked questions about GROUPE VINET ATLANTIQUE
What is the revenue of GROUPE VINET ATLANTIQUE ?
The revenue of GROUPE VINET ATLANTIQUE in 2024 is 458 k€.
Is GROUPE VINET ATLANTIQUE profitable?
Yes, GROUPE VINET ATLANTIQUE generated a net profit of 71 k€ in 2024.
Where is the headquarters of GROUPE VINET ATLANTIQUE ?
The headquarters of GROUPE VINET ATLANTIQUE is located in MIGNE-AUXANCES (86440), in the department Vienne.
Where to find the tax return of GROUPE VINET ATLANTIQUE ?
The tax return of GROUPE VINET ATLANTIQUE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does GROUPE VINET ATLANTIQUE operate?
GROUPE VINET ATLANTIQUE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart